[ABLEGLOB] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 5.46%
YoY- 0.47%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 246,361 134,188 96,063 107,312 105,199 82,764 121,440 12.50%
PBT 27,554 14,350 8,551 8,033 3,996 -4,835 7,592 23.94%
Tax -4,663 -3,312 -2,278 -3,068 946 801 -2,228 13.08%
NP 22,891 11,038 6,273 4,965 4,942 -4,034 5,364 27.33%
-
NP to SH 22,817 11,038 6,273 4,965 4,942 -4,034 5,364 27.26%
-
Tax Rate 16.92% 23.08% 26.64% 38.19% -23.67% - 29.35% -
Total Cost 223,470 123,150 89,790 102,347 100,257 86,798 116,076 11.52%
-
Net Worth 123,877 101,336 94,373 89,770 85,792 80,490 67,240 10.70%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,818 2,333 1,649 825 - 1,979 3,592 -3.96%
Div Payout % 12.35% 21.14% 26.30% 16.62% - 0.00% 66.98% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 123,877 101,336 94,373 89,770 85,792 80,490 67,240 10.70%
NOSH 74,178 66,668 65,995 66,008 65,994 65,975 51,328 6.32%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.29% 8.23% 6.53% 4.63% 4.70% -4.87% 4.42% -
ROE 18.42% 10.89% 6.65% 5.53% 5.76% -5.01% 7.98% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 332.12 201.28 145.56 162.57 159.41 125.45 236.59 5.81%
EPS 30.86 16.56 9.51 7.53 7.49 -6.11 8.13 24.87%
DPS 3.80 3.50 2.50 1.25 0.00 3.00 7.00 -9.67%
NAPS 1.67 1.52 1.43 1.36 1.30 1.22 1.31 4.12%
Adjusted Per Share Value based on latest NOSH - 66,028
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 79.35 43.22 30.94 34.56 33.88 26.66 39.11 12.50%
EPS 7.35 3.56 2.02 1.60 1.59 -1.30 1.73 27.23%
DPS 0.91 0.75 0.53 0.27 0.00 0.64 1.16 -3.96%
NAPS 0.399 0.3264 0.304 0.2891 0.2763 0.2593 0.2166 10.70%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.66 0.74 0.65 0.65 0.35 0.61 0.80 -
P/RPS 0.50 0.37 0.45 0.40 0.22 0.49 0.34 6.63%
P/EPS 5.40 4.47 6.84 8.64 4.67 -9.98 7.66 -5.65%
EY 18.53 22.37 14.62 11.57 21.40 -10.02 13.06 5.99%
DY 2.29 4.73 3.85 1.92 0.00 4.92 8.75 -20.00%
P/NAPS 0.99 0.49 0.45 0.48 0.27 0.50 0.61 8.39%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 23/02/11 25/02/10 27/02/09 29/02/08 09/03/07 -
Price 1.82 0.82 0.65 0.77 0.40 0.87 0.78 -
P/RPS 0.55 0.41 0.45 0.47 0.25 0.69 0.33 8.87%
P/EPS 5.92 4.95 6.84 10.24 5.34 -14.23 7.46 -3.77%
EY 16.90 20.19 14.62 9.77 18.72 -7.03 13.40 3.93%
DY 2.09 4.27 3.85 1.62 0.00 3.45 8.97 -21.53%
P/NAPS 1.09 0.54 0.45 0.57 0.31 0.71 0.60 10.45%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment